AOPEN Incorporated (TPE:3046)
Taiwan
· Delayed Price · Currency is TWD 45.25
-0.30 (-0.66%)
May 23, 2025, 1:30 PM CST
AOPEN Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 311.47 | 300.53 | 232.21 | 199.1 | 130.21 | -66.48 | Upgrade
|
| Depreciation & Amortization | 13.41 | 12.25 | 10.16 | 9.76 | 23.03 | 35.63 | Upgrade
|
| Other Amortization | - | - | - | 1.78 | 1.71 | 2.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.08 | -0.08 | - | - | 4.28 | 0.36 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | -30.05 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.44 | -1.44 | - | -8 | -47.82 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -10.3 | -13.75 | -19.27 | -31.95 | -19.6 | -13.2 | Upgrade
|
| Stock-Based Compensation | - | - | 1.21 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.29 | -0.37 | -0.66 | 9.51 | -0.14 | -2.17 | Upgrade
|
| Other Operating Activities | -22.09 | -22.51 | -27.31 | 1.08 | 4.59 | -5.6 | Upgrade
|
| Change in Accounts Receivable | -146.99 | 94.1 | -391.12 | -3.9 | -110.45 | -147.25 | Upgrade
|
| Change in Inventory | 42.65 | -19.97 | 170.27 | -87.35 | 96.2 | 58.59 | Upgrade
|
| Change in Accounts Payable | 83.87 | -59.44 | 425.67 | 64.91 | 278.14 | 220.01 | Upgrade
|
| Change in Unearned Revenue | -3.34 | 16.82 | -13.83 | 3.99 | -8.12 | 4.37 | Upgrade
|
| Change in Other Net Operating Assets | 1.31 | -8.46 | 10.07 | -11.23 | -31.98 | -68.41 | Upgrade
|
| Operating Cash Flow | 268.64 | 297.58 | 397.13 | 118.58 | 319.3 | 18.29 | Upgrade
|
| Operating Cash Flow Growth | -57.26% | -25.07% | 234.91% | -62.86% | 1645.38% | - | Upgrade
|
| Capital Expenditures | -2.22 | -2.31 | -2.58 | -3.33 | -2.55 | -6.61 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.08 | 0.08 | - | - | 1.02 | - | Upgrade
|
| Cash Acquisitions | 2.51 | 2.51 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.14 | -1.64 | -1.83 | -1.45 | -2.24 | -1.09 | Upgrade
|
| Investment in Securities | 1.44 | 201.44 | -200 | 21.14 | -12 | - | Upgrade
|
| Other Investing Activities | 22.37 | 21.27 | 24.65 | 23.65 | 67.42 | 12.6 | Upgrade
|
| Investing Cash Flow | 22.03 | 221.34 | -179.76 | 40.02 | 51.64 | 4.9 | Upgrade
|
| Short-Term Debt Issued | - | - | 192.82 | 1,653 | 1,941 | 2,026 | Upgrade
|
| Total Debt Issued | 108.24 | - | 192.82 | 1,653 | 1,941 | 2,026 | Upgrade
|
| Short-Term Debt Repaid | - | -21.83 | -192.82 | -1,816 | -2,096 | -1,948 | Upgrade
|
| Long-Term Debt Repaid | - | -6.27 | -5.9 | -6.4 | -13.01 | -21.71 | Upgrade
|
| Total Debt Repaid | -115.92 | -28.1 | -198.71 | -1,823 | -2,109 | -1,970 | Upgrade
|
| Net Debt Issued (Repaid) | -7.67 | -28.1 | -5.9 | -169.59 | -168.28 | 56.7 | Upgrade
|
| Issuance of Common Stock | - | - | 474.08 | - | - | - | Upgrade
|
| Common Dividends Paid | -156.9 | -156.9 | -107.17 | - | - | - | Upgrade
|
| Other Financing Activities | -0.4 | 10.43 | - | - | -13.1 | -0.85 | Upgrade
|
| Financing Cash Flow | -164.97 | -174.57 | 361.01 | -169.59 | -181.38 | 55.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.84 | -0.37 | -9.8 | -9 | -2.28 | 13.4 | Upgrade
|
| Net Cash Flow | 130.55 | 343.99 | 568.58 | -19.99 | 187.29 | 92.44 | Upgrade
|
| Free Cash Flow | 266.42 | 295.27 | 394.55 | 115.25 | 316.75 | 11.69 | Upgrade
|
| Free Cash Flow Growth | -57.45% | -25.16% | 242.34% | -63.61% | 2610.26% | - | Upgrade
|
| Free Cash Flow Margin | 3.72% | 4.25% | 6.96% | 3.46% | 12.31% | 0.66% | Upgrade
|
| Free Cash Flow Per Share | 3.39 | 3.76 | 5.33 | 1.61 | 4.43 | 0.16 | Upgrade
|
| Cash Interest Paid | 0.97 | 0.97 | 0.33 | 2.33 | 3.11 | 4.88 | Upgrade
|
| Cash Income Tax Paid | 4.87 | 4.87 | 4.47 | 1.67 | 9.7 | 6.96 | Upgrade
|
| Levered Free Cash Flow | 201.08 | 183.59 | 319.76 | 32.97 | 291.1 | 61.67 | Upgrade
|
| Unlevered Free Cash Flow | 201.89 | 184.2 | 319.96 | 34.39 | 292.98 | 64.59 | Upgrade
|
| Change in Net Working Capital | -36.58 | -28.16 | -209.8 | 17.32 | -225.88 | -74.7 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.